Valuation ADAI POWE Bombay S.E.

Stocks

Delayed Bombay S.E. Other stock markets 01:20:23 08/07/2026 pm IST			5-day change	1st Jan Change
221.40 ^INR	+1.54%		-2.53%	+52.48%

07/07	IIFL Starts Adani Power at Buy with INR240 Price Target	MT
07/07	India finds Adani's Mumbai airport shops sold nicotine pouches in breach of law	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,13,919	20,58,834	19,64,339	29,00,997	42,05,413	-	-
Change	-	-	-4.59%	47.68%	44.96%	-	-
Enterprise Value (EV) ¹	7,13,919	20,58,834	19,64,339	33,78,436	48,30,464	50,74,389	52,45,894
Change	-	-	-4.59%	71.99%	42.98%	5.05%	3.38%
P/E	-	10.3x	15.8x	22.7x	31.2x	25.9x	23.7x
PBR	-	-	3.49x	4.47x	5.26x	4.44x	3.94x
PEG	-	-	-0.4x	9.41x	5.55x	1.3x	2.53x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.67x	5.76x	4.86x
EV / Revenue	2.58x	-	3.5x	6.23x	7.66x	6.96x	6.06x
EV / EBITDA	7.27x	-	9.22x	17.1x	19.9x	17x	15x
EV / EBIT	10.7x	-	11.6x	22.2x	24.8x	21.4x	20.5x
EV / FCF	10.5x	-	19.8x	-119x	-188x	-45.6x	-51.7x
FCF Yield	9.52%	-	5.06%	-0.84%	-0.53%	-2.19%	-1.93%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	6.992	8.417	9.204
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	2,77,112	-	5,62,031	5,42,405	6,30,669	7,29,580	8,65,255
EBITDA ¹	98,142	-	2,13,054	1,98,061	2,43,337	2,98,289	3,49,201
EBIT ¹	66,966	-	1,69,966	1,52,416	1,94,847	2,36,795	2,56,487
Net income ¹	49,116	2,08,288	1,29,388	1,28,343	1,35,039	1,62,393	1,69,034
Net Debt ¹	-	-	-	4,77,440	6,25,051	8,68,976	10,40,480
Reference price ²	37.02	106.76	101.86	150.43	218.07	218.07	218.07
Nbr of stocks (in thousands)	1,92,84,695	1,92,84,695	1,92,84,695	1,92,84,695	1,92,84,695	-	-
Announcement Date	05/05/22	01/05/24	30/04/25	29/04/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NTPC LTD	16.54x	2.91x	11.09x	2.52%	3.62TCr
TALEN ENERGY CORPORATION	16.6x	5.62x	11.67x	0.02%	1.76TCr
SDIC POWER HOLDINGS CO., LTD	14.58x	4.65x	8.36x	3.74%	1.58TCr
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7x	2.81x	7.56x	5.82%	1.12TCr
CAPITAL POWER CORPORATION	33.1x	4.56x	10.75x	3.82%	804.01Cr
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	9.64x	1.42x	8.49x	5.62%	730.54Cr
GS HOLDINGS CORP.	5.12x	0.59x	3.63x	4.41%	497.63Cr
HUBEI ENERGY GROUP CO., LTD.	16.41x	-	-	2.71%	461.54Cr
Average	14.87x	3.22x	8.79x	3.58%	1.32TCr
Weighted average by Cap.	15.48x	3.55x	9.79x	3.05%